EN DE

Greenvale Energy Ltd (GRV) Fair Value & Analysis

Energy · AU · Market cap A$24.3M

GE Greenvale Energy Ltd GRV · AU
PriceA$0.0240
Fair ValueA$0.0255
Upside+6.3%
Quality57/100
Watch Greenvale Energy Ltd for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 0.0% net margin
Low debt · generates free cash flow
Mixed vs. peers (5/10)
Narrow moat 14/100
Evidence: Low Range A$0.0240 – A$0.0275 Share as image

Fair value as of: Jul 18, 2026

From 5 valuation models · updated 23 days ago

Share price −46.7% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • The models converge in a tight band (A$0.0240 to A$0.0275), unusually little disagreement for a valuation.
  • Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$0.6300 A$0.0210 Fair Value A$0.0255 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range A$0.0210 – A$0.6300 · fair‑value band A$0.0240 – A$0.0275 · the A$0.0240 price screens below the A$0.0255 fair value. Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Greenvale Energy Ltd (GRV) currently trades at A$0.0240, while our model-based Fair Value estimate is A$0.0255, implying the stock looks roughly 6.3% fairly valued today. The Quality Score stands at 57/100 (solid quality), in the Energy sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: low), always confirm before acting.

Trailing-twelve-month revenue stands at A$25.2K. Revenue grew 179.1% year over year. It earns a return on equity of -19.0%. The balance sheet holds a net cash position of A$2.1M. Fundamentals as of Jul 18, 2026

Our scenario range runs from A$0.0240 (bear case) to A$0.0275 (bull case); at A$0.0240, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 66% below its 52-week high, currently below its 200-day average. For context, the median of 10 Energy peers we cover trades at -26% fair-value upside, at 6%, GRV screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF A$0.0200 A$0.0300 A$0.0400 80
NCAV (Graham) A$0.0100 A$0.0100 A$0.0200 50
5Y Revenue Exit A$0.0100 A$0.0100 A$0.0100 39
All 5 models by family
DCF Models
FCF DCF A$0.0200 A$0.0300 A$0.0500 38
5Y Revenue Exit A$0.0100 A$0.0100 A$0.0100 39
10Y Revenue Exit A$0.0100 A$0.0200 A$0.0200 36
Asset-Based
NCAV (Graham) A$0.0100 A$0.0100 A$0.0200 50
Growth DCF
Growth DCF A$0.0200 A$0.0300 A$0.0400 80

Widest divergence: Growth DCF (A$0.0300) versus Asset-Based (A$0.0100). Highest evidence: Growth DCF (80).

Notify me when GRV reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) A$25.2K
Revenue growth (YoY) +179%
Return on equity -19.0%
Free cash flow A$889K FY2025
Net cash A$2.1M FY2025

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 57/100

Of which business quality 61 · Market factors (momentum, volatility) 11

Profitability 2
Margins and returns on capital today
Quality Growth 79
Are margins and returns improving?
Cashflow 100
Earnings quality: real cash, not paper profit
Fin. Strength 88
Balance sheet, leverage, solvency risk
Investment 94
Disciplined investing over empire-building
Low Volatility 20
Calm price path (market factor)
Momentum 11
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 3
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Greenvale Energy Ltd, an exploration company, engages in the exploration and development of mineral properties in Australia. It explores for uranium, torbanite, and geothermal assets.

Full company description

Greenvale Energy Ltd, an exploration company, engages in the exploration and development of mineral properties in Australia. It explores for uranium, torbanite, and geothermal assets. The company holds interests in the early-stage uranium exploration projects, including the Douglas River Project, Henbury Project, and Elkedra Project in the Northern Territory. It also has interests in the Oasis advanced-exploration project in Queensland, as well as the Alpha Torbanite and Geothermal projects in Queensland. The company was incorporated in 1969 and is based in Brisbane, Australia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Greenvale Energy Ltd reported revenue of A$450K in FY2025 versus A$104K in FY2021, a compound +44.3%/yr. Reported net income was −A$1.4M in FY2025.

Growth Quality 58/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
A$450K
Latest YoY
+7.9%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+99.2%
Avg. growth/yr (36Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−4.8%
Revenue +44.3%/yr
FY21 A$104K
FY22 A$56.8K
FY23 A$25.2K
FY24 A$417K
FY25 A$450K
Net income
FY21 −A$2.1M
FY22 −A$7.3M
FY23 −A$3.8M
FY24 −A$3.0M
FY25 −A$1.4M

Watch GRV: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Greenvale Energy Ltd Fair Value". https://www.fairvalue-calculator.com/stock/GRV

Peer Group

Oil & Gas E&P · 315 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 57 · Top 25%
Fair Value upside +6% · Above median
Return on assets -11% · Bottom 25%
Net margin (TTM) 0% · Above median
Operating margin (TTM) 0% · Below median
Revenue growth 179% · Top 25%
Debt / equity 0.09× · Lower than median

Valuation Multiples vs Oil & Gas E&P median · lower = cheaper

P/B 1.73× · Pricier than median
P/FCF 19.3× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 42 · sector 14
FUTURE 100 · sector 0
PAST 0 · sector 0
HEALTH 95 · sector 87
DIVIDEND 0 · sector 66

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Oil & gas

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Oil & Gas E&P stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
CNOOC Limited 600938 ¥28.97 ¥32.55 +12%
ConocoPhillips explores for, COP $109.04 $91.79 -16%
Canadian Natural Resources Limited CNQ $42.86 $31.54 -26%
EOG Resources, Inc EOG $139.89 $130.19 -7%
Occidental Petroleum Corporation OXY $54.86 $30.68 -44%
Diamondback Energy, Inc FANG $183.39 $106.12 -42%
Devon Energy Corporation DVN $43.83 $27.06 -38%
Woodside Energy Group WDS A$30.46 A$20.71 -32%
EQT Corporation EQT $48.85 $42.85 -12%
Texas Pacific Land Corporation TPL $415.70 $79.20 -81%

Compare Greenvale Energy Ltd with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Energy stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Greenvale Energy Ltd (GRV) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of A$0.0255 versus a price of A$0.0240, about +6% (fairly valued).
What is the fair value of GRV?
Our model-based fair value for Greenvale Energy Ltd is A$0.0255 (as of Jul 18, 2026), built from audited fundamentals. The current price is A$0.0240.
What is the quality score of GRV?
Greenvale Energy Ltd has a Quality Score of 57/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Greenvale Energy Ltd (GRV)?
Greenvale Energy Ltd reported trailing-twelve-month revenue of about A$25.2K (latest available figure, as of Jul 18, 2026).
What is the net profit margin of GRV?
The net profit margin of Greenvale Energy Ltd is about 0.0%, meaning it keeps roughly 0.0% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Greenvale Energy Ltd and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.